investorscraft@gmail.com

Intrinsic ValueRSA Insurance Group plc 7.375% CUM IRR PRF GBP1 (RSAB.L)

Previous Close£122.50
Intrinsic Value
Upside potential
Previous Close
£122.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

RSA Insurance Group plc operates as a leading provider of personal and commercial general insurance products across Europe, with a heritage dating back to 1706. The company’s diversified portfolio includes personal motor, property, and pet insurance, alongside specialized commercial offerings such as marine, renewable energy, and professional liability coverage. RSA leverages a multi-channel distribution strategy, partnering with brokers and selling directly to consumers, ensuring broad market penetration. Its strong presence in the UK and Europe positions it as a key player in the competitive property and casualty insurance sector. The company’s focus on tailored solutions for both individual and corporate clients enhances its market differentiation. RSA’s subsidiary structure under 2283485 Alberta Ltd. provides strategic flexibility, though its performance is influenced by regional regulatory environments and claims volatility. The firm’s long-standing reputation and diversified product mix underpin its resilience in a cyclical industry.

Revenue Profitability And Efficiency

RSA reported revenue of £4.03 billion for FY 2023, reflecting its substantial market footprint. However, the company posted a net loss of £89 million, with diluted EPS at -5.69p, indicating profitability challenges. Operating cash flow was negative £355 million, exacerbated by capital expenditures of £130 million, suggesting strained liquidity during the period. These figures highlight operational headwinds, possibly linked to claims inflation or underwriting pressures.

Earnings Power And Capital Efficiency

The negative EPS and operating cash flow underscore RSA’s earnings volatility, likely driven by underwriting performance or investment income fluctuations. The company’s capital efficiency appears constrained, given the cash outflow and modest cash reserves of £321 million relative to its debt of £201 million. Further analysis of combined ratios or investment yields would clarify underlying drivers.

Balance Sheet And Financial Health

RSA’s balance sheet shows £321 million in cash against £201 million in total debt, suggesting manageable leverage. However, the negative operating cash flow raises liquidity concerns. The company’s financial health may depend on stabilizing underwriting results or optimizing capital allocation, particularly in a high-beta (1.79) sector sensitive to economic cycles.

Growth Trends And Dividend Policy

Despite the net loss, RSA maintained a dividend of 7p per share, signaling commitment to shareholder returns. Growth prospects hinge on pricing discipline and commercial segment expansion, though the FY 2023 results indicate near-term challenges. The dividend sustainability may require improved profitability in subsequent periods.

Valuation And Market Expectations

With a market cap of £1.25 billion, RSA trades at a discount to revenue, reflecting investor caution amid profitability pressures. The high beta suggests heightened sensitivity to market movements, implying elevated risk premiums. Market expectations likely center on turnaround execution and margin recovery.

Strategic Advantages And Outlook

RSA’s strengths include its diversified product suite, established brand, and multi-channel distribution. However, the outlook remains cautious due to FY 2023 losses and cash flow constraints. Strategic priorities may include underwriting optimization and cost management to restore profitability. The company’s long-term viability hinges on navigating competitive and regulatory pressures effectively.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount